Main table 17e, part 2. Summary of accounts for combined cereal and pig farming |
|
Regions | |
Eastern Norway | |
T.lag | |
All |
| |
| |
| |
|
| |
Lowlands | |
Lowlands | |
|
| |
| |
| |
|
Size groups | |
decares1) | |
200-300 | |
All | |
All | |
100-200 | |
200-300 | |
300-500 | |
>500 | |
All |
|
Number of holdings | | | | 7 | | 19
| | 9 | | 6 | | 9 | | 10 | | 7 | | 32 |
Output | | 1000 NOK | | 2824.2 | | 2995.1
| | 2907.5 | | 2908.7 | | 2637.7 | | 2996.5 | | 3318.7 | | 2949.6
|
| Plant products | | 1000 NOK | | 306.6 | | 539.0
| | 371.6 | | 160.8 | | 294.9 | | 447.3 | | 870.4 | | 443.3
|
| Livestock products | | 1000 NOK | | 2253.2 | | 2124.3
| | 2180.7 | | 2544.0 | | 2067.0 | | 2191.9 | | 1958.2 | | 2171.7
|
| Production allowances, etc. | | 1000 NOK | | 201.2 | | 277.1
| | 326.7 | | 188.3 | | 225.4 | | 320.8 | | 415.3 | | 289.8
|
| Other income | | 1000 NOK | | 63.2 | | 54.8
| | 28.5 | | 15.6 | | 50.3 | | 36.6 | | 74.8 | | 44.9
|
Total variable costs | | 1000 NOK | | 1204.4 | | 1476.9
| | 1612.9 | | 1794.0 | | 1190.9 | | 1581.9 | | 1644.7 | | 1525.4
|
| Seeds | | 1000 NOK | | 26.6 | | 40.0
| | 31.6 | | 12.7 | | 24.7 | | 37.8 | | 60.4 | | 34.4
|
| Fertilizer and lime | | 1000 NOK | | 39.1 | | 92.6
| | 48.0 | | 15.4 | | 37.2 | | 58.8 | | 176.1 | | 70.2
|
| Pesticides | | 1000 NOK | | 16.6 | | 42.7
| | 22.8 | | 9.3 | | 15.2 | | 33.7 | | 74.0 | | 32.7
|
| Preservatives | | 1000 NOK | | | | 0.5
| | | | 2.9 | | | | 1.0 | | | | 0.8
|
| Fodder | | 1000 NOK | | 909.0 | | 901.6
| | 1210.0 | | 1265.4 | | 906.8 | | 1122.0 | | 843.1 | | 1027.3
|
| Miscellaneous for animal husbandry | | 1000 NOK | | 67.9 | | 63.8
| | 105.4 | | 81.4 | | 64.9 | | 103.6 | | 65.2 | | 80.1
|
| Purchase of cattle | | 1000 NOK | | 105.3 | | 294.1
| | 142.4 | | 374.3 | | 98.2 | | 175.6 | | 388.2 | | 237.6
|
| Other variable costs | | 1000 NOK | | 39.9 | | 41.5
| | 52.8 | | 32.7 | | 44.0 | | 49.6 | | 37.7 | | 42.2
|
Registered fixed costs: | | | | | |
| | | | | | | | | | | |
|
| Hired labour | | 1000 NOK | | 108.5 | | 100.6
| | 96.4 | | 95.1 | | 100.1 | | 114.8 | | 95.3 | | 102.7
|
| Machinery and equipment | | 1000 NOK | | 31.6 | | 40.9
| | 42.4 | | 31.8 | | 25.5 | | 53.5 | | 54.6 | | 41.8
|
| Tractors | | 1000 NOK | | 26.8 | | 27.8
| | 24.8 | | 11.0 | | 23.5 | | 22.3 | | 42.7 | | 25.0
|
| Outbuildings, maintenance and rent | | 1000 NOK | | 44.7 | | 47.2
| | 44.4 | | 39.7 | | 37.3 | | 45.0 | | 63.1 | | 45.8
|
| Farmland, drainage and water supply | | 1000 NOK | | 14.3 | | 13.9
| | 8.7 | | 2.9 | | 13.8 | | 11.7 | | 14.5 | | 11.3
|
| Fuel | | 1000 NOK | | 32.0 | | 42.8
| | 42.6 | | 25.6 | | 31.3 | | 48.4 | | 58.7 | | 41.6
|
| Rented machinery | | 1000 NOK | | 75.7 | | 84.3
| | 55.5 | | 15.0 | | 70.1 | | 91.1 | | 75.6 | | 67.5
|
| Rented farmland and quota | | 1000 NOK | | 17.1 | | 75.3
| | 39.0 | | 2.0 | | 16.8 | | 39.1 | | 177.1 | | 56.1
|
| Other fixed costs | | 1000 NOK | | 373.5 | | 337.9
| | 186.1 | | 145.1 | | 323.1 | | 254.9 | | 331.5 | | 270.2
|
Total registered costs | | 1000 NOK | | 1928.6 | | 2247.5
| | 2153.0 | | 2162.2 | | 1832.5 | | 2262.7 | | 2557.7 | | 2187.4
|
Result before depreciation | | 1000 NOK | | 895.7 | | 747.5
| | 754.5 | | 746.5 | | 805.2 | | 733.8 | | 761.0 | | 762.2
|
Depreciation: | | | | | |
| | | | | | | | | | | |
|
| Machinery and equipment | | 1000 NOK | | 29.6 | | 50.0
| | 50.1 | | 20.9 | | 26.1 | | 51.9 | | 84.7 | | 46.0
|
| Tractors | | 1000 NOK | | 20.1 | | 22.3
| | 33.4 | | 19.9 | | 20.9 | | 22.9 | | 37.8 | | 25.0
|
| Outbuildings | | 1000 NOK | | 181.0 | | 188.1
| | 166.0 | | 157.2 | | 165.9 | | 239.4 | | 148.9 | | 183.5
|
| Farmland, drainage and water supply | | 1000 NOK | | 0.1 | | 0.9
| | 2.8 | | 2.5 | | 0.5 | | 2.1 | | 0.2 | | 1.3
|
Required return on capital 3.0 % | | 1000 NOK | | 137.6 | | 147.8
| | 128.9 | | 107.3 | | 123.9 | | 174.2 | | 147.9 | | 141.8
|
| Net income agriculture | | 1000 NOK | | 664.8 | | 486.3
| | 502.2 | | 546.0 | | 591.7 | | 417.4 | | 489.4 | | 506.3
|
+ | Net income forestry | | 1000 NOK | | 0.4 | | 18.8
| | 10.6 | | 10.3 | | 4.0 | | -9.6 | | 61.2 | | 13.4
|
+ | Net income other farm-based | | 1000 NOK | | 26.5 | | 78.5
| | 65.3 | | 17.7 | | 20.7 | | 67.4 | | 181.9 | | 70.0
|
+ | Net income other off-farm | | 1000 NOK | | | | 45.6
| | 5.6 | | 1.8 | | | | 74.4 | | 27.8 | | 29.7
|
+ | Dividend | | 1000 NOK | | 26.6 | | 20.2
| | 25.4 | | 13.6 | | 22.9 | | 25.6 | | 16.0 | | 20.5
|
+ | Wage income | | 1000 NOK | | 353.5 | | 426.5
| | 324.8 | | 331.0 | | 397.0 | | 369.5 | | 375.7 | | 371.4
|
+ | Pensions/sick pay | | 1000 NOK | | 12.3 | | 8.0
| | | | | | 9.5 | | 4.2 | | 3.5 | | 4.8
|
+ | Family labour investments | | 1000 NOK | | 6.0 | | 2.7
| | | | 4.6 | | 4.7 | | 1.0 | | | | 2.5
|
+ | Interest received | | 1000 NOK | | 26.4 | | 30.6
| | 13.2 | | 53.3 | | 23.0 | | 9.8 | | 18.6 | | 23.6
|
- | Interest paid, payments to previous owner | | 1000 NOK | | 196.0 | | 215.7
| | 180.6 | | 116.5 | | 179.3 | | 233.4 | | 228.9 | | 195.3
|
= | Total net income | | 1000 NOK | | 920.4 | | 901.5
| | 766.7 | | 861.9 | | 894.3 | | 726.3 | | 945.0 | | 846.8
|
Change in own capital (savings) | | 1000 NOK | | 754.5 | | 533.9
| | -21.2 | | 238.5 | | 604.0 | | 0.6 | | 490.0 | | 322.0
|
| Working capital on 31 Dec. | | 1000 NOK | | 1478.7 | | 1665.4
| | 744.6 | | 2546.6 | | 1249.2 | | 394.5 | | 1731.2 | | 1330.8
|
| Change in working capital | | 1000 NOK | | 259.8 | | 156.2
| | 124.6 | | 40.0 | | 220.2 | | 110.8 | | 134.4 | | 133.4
|
Balance on 31 Dec: | | | | | |
| | | | | | | | | | | |
|
| Agriculture | | 1000 NOK | | 4608.0 | | 4888.0
| | 4227.0 | | 3529.5 | | 4137.9 | | 5709.3 | | 4877.8 | | 4676.7
|
| Forestry | | 1000 NOK | | 234.7 | | 180.3
| | 113.4 | | 85.5 | | 190.9 | | 444.2 | | 140.6 | | 239.3
|
| Other occupations | | 1000 NOK | | 621.8 | | 1092.2
| | 301.6 | | 187.7 | | 554.4 | | 382.7 | | 2081.2 | | 766.0
|
| Farm houses and private | | 1000 NOK | | 1150.5 | | 1166.3
| | 854.1 | | 580.5 | | 1041.6 | | 981.0 | | 1409.2 | | 1016.6
|
| Outstanding claims and cash | | 1000 NOK | | 1092.2 | | 1431.2
| | 516.0 | | 2315.1 | | 954.7 | | 476.6 | | 1026.6 | | 1076.1
|
| Total assets | | 1000 NOK | | 7707.2 | | 8757.9
| | 6012.2 | | 6698.3 | | 6879.6 | | 7993.7 | | 9535.3 | | 7774.7
|
| Short-term liabilities | | 1000 NOK | | 762.0 | | 954.5
| | 710.8 | | 461.4 | | 764.5 | | 958.0 | | 927.7 | | 803.9
|
| Long-term liabilities | | 1000 NOK | | 3397.9 | | 3897.9
| | 3425.4 | | 2048.8 | | 3059.1 | | 4435.6 | | 4478.9 | | 3610.4
|
| Own capital | | 1000 NOK | | 3547.4 | | 3905.5
| | 1876.0 | | 4188.2 | | 3055.9 | | 2600.0 | | 4128.7 | | 3360.4
|
|
1)1 decare = 0.1 hectar |